investorscraft@gmail.com

Intrinsic ValueNagaileben Co., Ltd. (7447.T)

Previous Close¥1,786.00
Intrinsic Value
Upside potential
Previous Close
¥1,786.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Nagaileben Co., Ltd. operates in the specialized niche of medical apparel manufacturing, catering primarily to hospitals, clinics, and operating rooms in Japan. The company’s core revenue model is built on the production and sale of high-quality, functional medical clothing, which serves a critical need in healthcare settings. With a history dating back to 1915, Nagaileben has established itself as a trusted provider in this sector, leveraging its deep industry expertise and long-standing relationships with medical institutions. The company’s market position is reinforced by its focus on durability, comfort, and compliance with healthcare standards, differentiating it from generic apparel manufacturers. Operating in the consumer cyclical sector, Nagaileben benefits from consistent demand driven by Japan’s aging population and robust healthcare infrastructure. Its Tokyo headquarters and domestic focus allow for efficient supply chain management and localized customer service, further solidifying its competitive edge in a market where reliability and quality are paramount.

Revenue Profitability And Efficiency

Nagaileben reported revenue of JPY 16.41 billion for FY 2024, with net income reaching JPY 2.82 billion, reflecting a healthy profit margin. The company’s operating cash flow stood at JPY 2.29 billion, while capital expenditures were modest at JPY -168 million, indicating efficient capital deployment and strong cash generation relative to its asset base.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 88.77 underscores its earnings power, supported by a debt-free balance sheet and zero total debt. This financial discipline enhances capital efficiency, allowing Nagaileben to reinvest in operations or return capital to shareholders without the burden of interest obligations.

Balance Sheet And Financial Health

Nagaileben maintains a robust financial position, with JPY 26.35 billion in cash and equivalents and no debt. This liquidity provides significant flexibility for strategic initiatives, acquisitions, or weathering economic downturns, while the absence of leverage minimizes financial risk.

Growth Trends And Dividend Policy

The company’s growth is tied to Japan’s healthcare sector, which remains stable due to demographic trends. Nagaileben’s dividend per share of JPY 60 reflects a commitment to shareholder returns, supported by its strong cash reserves and consistent profitability.

Valuation And Market Expectations

With a market capitalization of JPY 61.11 billion and a beta of 0.304, Nagaileben is perceived as a low-volatility investment. The valuation reflects its niche market position, steady earnings, and defensive characteristics aligned with the healthcare sector.

Strategic Advantages And Outlook

Nagaileben’s strategic advantages include its long-standing reputation, specialized product focus, and financial stability. The outlook remains positive, driven by sustained demand for medical apparel and the company’s ability to maintain profitability without relying on external financing.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount